Terraced LE2 3 beds 1 bath

Earl Howe Street, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£24,716

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£58,806

↗ 22%After 5 Years

Return On Investment

103%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,240	£18,514	£18,976	£19,451	£20,034	£95,215
Total Expenses	£12,838	£12,877	£12,934	£12,992	£13,061	£64,702
Profit Before Tax	£5,402	£5,637	£6,043	£6,459	£6,973	£30,514
Profit After Tax	£4,376	£4,566	£4,895	£5,232	£5,648	£24,716
Change In Property Value	£6,625	£6,791	£11,137	£15,925	£18,329	£58,806
Net Return	£11,001	£11,356	£16,031	£21,157	£23,977	£83,522
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	14%	20%	26%	30%	103%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change